JOI EIENDOM AS

4033 STAVANGER

Finances

Return on Equity

2,56 %

Current Ratio

0,89

Debt-to-Equity Ratio

3,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 999 000	6 341 000	4 352 000	4 267 000
Net Income	250 000	479 000	−4 660 000	−1 566 000
Total Assets	47 970 000	49 092 000	55 502 000	60 444 000
Total Equity	9 770 000	9 520 000	6 689 000	11 349 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 999 000	6 341 000	4 352 000	4 267 000
Expenditure	4 731 000	4 396 000	3 860 000	4 246 000
Operating Profit	1 268 000	1 945 000	492 000	21 000
Financial Income	449 000	182 000	0	0
Financial Costs	1 466 000	1 552 000	5 436 000	2 030 000
Financial Balance	−1 017 000	−1 370 000	−5 436 000	−2 030 000
Earnings Before Tax	251 000	575 000	−4 944 000	−2 008 000
Tax	0	97 000	−284 000	−442 000
Net Income	250 000	479 000	−4 660 000	−1 566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 384 000	46 780 000	54 698 000	59 899 000
Total Current Assets	2 587 000	2 312 000	804 000	545 000
Total Assets	47 970 000	49 092 000	55 502 000	60 444 000
Total Retained Equity	729 000	479 000	0	249 000
Total Equity	9 770 000	9 520 000	6 689 000	11 349 000
Total Long-Term Debt	35 287 000	37 087 000	45 096 000	45 128 000
Total Current Debt	2 913 000	2 485 000	3 717 000	3 966 000
Total Equity and Debt	47 970 000	49 092 000	55 502 000	60 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 138 000	0	0
Other Income	5 999 000	5 204 000	4 352 000	4 267 000
Revenue	5 999 000	6 341 000	4 352 000	4 267 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 537 000	1 708 000	1 679 000	1 701 000
Impairment	0	0	0	0
Expenditure	4 731 000	4 396 000	3 860 000	4 246 000
Operating Profit	1 268 000	1 945 000	492 000	21 000
Financial Income	449 000	182 000	0	0
Financial Costs	1 466 000	1 552 000	5 436 000	2 030 000
Financial Balance	−1 017 000	−1 370 000	−5 436 000	−2 030 000
Dividends	0	0	0	0
Net Income	250 000	479 000	−4 660 000	−1 566 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	43 098 000	44 780 000	50 998 000	52 549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	59 000	0	0	0
Total Tangible Assets	43 157 000	44 780 000	50 998 000	52 549 000
Total Fiancial Fixed Assets	2 227 000	2 000 000	3 700 000	7 350 000
Total Fixed Assets	45 384 000	46 780 000	54 698 000	59 899 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 129 000	1 663 000	42 000	90 000
Total Current Assets	2 587 000	2 312 000	804 000	545 000
Total Assets	47 970 000	49 092 000	55 502 000	60 444 000
Total Equity	9 770 000	9 520 000	6 689 000	11 349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 287 000	37 087 000	45 096 000	45 128 000
Creditors	575 000	635 000	2 267 000	2 079 000
Unpaid Taxes	165 000	341 000	0	0
Dividends	0	0	0	0
Other Current Debt	2 173 000	1 508 000	1 450 000	1 888 000
Total Current Debt	2 913 000	2 485 000	3 717 000	3 966 000
Total Equity and Debt	47 970 000	49 092 000	55 502 000	60 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,56 %	5,03 %	−69,67 %	−13,8 %
Debt-to-Equity Ratio	3,61	3,9	6,74	3,98
Operating Profit Margin	21,14 %	30,67 %	11,31 %	0,49 %
Current Ratio	0,89	0,93	0,22	0,14
Quick Ratio	0,89	0,93	0,22	0,14
Equity Ratio	0,2	0,19	0,12	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %